Half-year report · HY
3439.TEDINET S100XK9O
Period2025-07-01 → 2025-12-31
Filed2026-02-12
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 44
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥6.2bn | 2025-07-01 → 2025-12-31 | Cons. | Net sales |
| Revenue | ¥12.4bn | 2024-07-01 → 2025-06-30 | Cons. | Net sales (5-year summary) |
| Revenue | ¥6.3bn | 2024-07-01 → 2024-12-31 | Cons. | Net sales |
| Operating income | ¥44m | 2025-07-01 → 2025-12-31 | Cons. | Operating income |
| Operating income | ¥132m | 2024-07-01 → 2024-12-31 | Cons. | Operating income |
| Ordinary income | ¥169m | 2025-07-01 → 2025-12-31 | Cons. | Ordinary income |
| Ordinary income | ¥175m | 2024-07-01 → 2025-06-30 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥192m | 2024-07-01 → 2024-12-31 | Cons. | Ordinary income |
| Profit before tax | ¥169m | 2025-07-01 → 2025-12-31 | Cons. | Income before income taxes |
| Profit before tax | ¥57m | 2024-07-01 → 2024-12-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥140m | 2025-07-01 → 2025-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥117m | 2024-07-01 → 2025-06-30 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥2m | 2024-07-01 → 2024-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥140m | 2025-07-01 → 2025-12-31 | Cons. | Profit loss |
| Net income | −¥2m | 2024-07-01 → 2024-12-31 | Cons. | Profit loss |
| Total assets | ¥15.9bn | at 2025-12-31 | Cons. | Assets |
| Total assets | ¥15.9bn | at 2025-06-30 | Cons. | Assets |
| Total assets | ¥16.0bn | at 2024-12-31 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥5.9bn | at 2025-12-31 | Cons. | Liabilities |
| Total liabilities | ¥6.2bn | at 2025-06-30 | Cons. | Liabilities |
| Net assets / equity | ¥10.0bn | at 2025-12-31 | Cons. | Net assets |
| Net assets / equity | ¥9.6bn | at 2025-06-30 | Cons. | Net assets |
| Net assets / equity | ¥10.0bn | at 2024-12-31 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥4.7bn | at 2025-12-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥5.0bn | at 2025-06-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥4.0bn | at 2025-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥4.0bn | at 2025-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.8bn | at 2024-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.9bn | at 2024-06-30v | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥505m | 2025-07-01 → 2025-12-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥886m | 2024-07-01 → 2025-06-30 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥362m | 2024-07-01 → 2024-12-31 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥67m | 2025-07-01 → 2025-12-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥522m | 2024-07-01 → 2025-06-30 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥266m | 2024-07-01 → 2024-12-31 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥550m | 2025-07-01 → 2025-12-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥357m | 2024-07-01 → 2025-06-30 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥290m | 2024-07-01 → 2024-12-31 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥30.05 | 2025-07-01 → 2025-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-23.45 | 2024-07-01 → 2025-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-0.41 | 2024-07-01 → 2024-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| Equity ratio | 62.8% | at 2025-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 60.8% | at 2025-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 62.5% | at 2024-12-31 | Cons. | Equity to asset ratio (5-year summary) |
Periods use the dates stated in the filing. d = earlier-year period dated by calendar; v = that date confirmed by the company's own earlier filing.
Segments · 37
| Segment | Item | Period | Value |
|---|---|---|---|
| Americareportable segment | revenue | 2025-07-01 → 2025-12-31 | ¥817m |
| Americareportable segment | revenue external | 2025-07-01 → 2025-12-31 | ¥817m |
| Americareportable segment | segment profit | 2025-07-01 → 2025-12-31 | −¥48m |
| Chinareportable segment | revenue | 2025-07-01 → 2025-12-31 | ¥72m |
| Chinareportable segment | revenue external | 2025-07-01 → 2025-12-31 | ¥72m |
| Chinareportable segment | segment profit | 2025-07-01 → 2025-12-31 | −¥29m |
| Indiareportable segment | segment profit | 2025-07-01 → 2025-12-31 | −¥2m |
| Japanreportable segment | revenue | 2025-07-01 → 2025-12-31 | ¥4.6bn |
| Japanreportable segment | revenue external | 2025-07-01 → 2025-12-31 | ¥4.1bn |
| Japanreportable segment | revenue intersegment | 2025-07-01 → 2025-12-31 | ¥507m |
| Japanreportable segment | segment profit | 2025-07-01 → 2025-12-31 | −¥60m |
| Thailandreportable segment | revenue | 2025-07-01 → 2025-12-31 | ¥1.3bn |
| Thailandreportable segment | revenue external | 2025-07-01 → 2025-12-31 | ¥1.2bn |
| Thailandreportable segment | revenue intersegment | 2025-07-01 → 2025-12-31 | ¥136m |
| Thailandreportable segment | segment profit | 2025-07-01 → 2025-12-31 | ¥191m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2025-07-01 → 2025-12-31 | ¥6.8bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2025-07-01 → 2025-12-31 | ¥6.2bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2025-07-01 → 2025-12-31 | ¥642m |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2025-07-01 → 2025-12-31 | ¥52m |
| Americareportable segment | revenue | 2024-07-01 → 2024-12-31 | ¥707m |
| Americareportable segment | revenue external | 2024-07-01 → 2024-12-31 | ¥707m |
| Americareportable segment | segment profit | 2024-07-01 → 2024-12-31 | −¥24m |
| Chinareportable segment | revenue | 2024-07-01 → 2024-12-31 | ¥162m |
| Chinareportable segment | revenue external | 2024-07-01 → 2024-12-31 | ¥162m |
| Chinareportable segment | segment profit | 2024-07-01 → 2024-12-31 | −¥10m |
| Japanreportable segment | revenue | 2024-07-01 → 2024-12-31 | ¥4.7bn |
| Japanreportable segment | revenue external | 2024-07-01 → 2024-12-31 | ¥4.3bn |
| Japanreportable segment | revenue intersegment | 2024-07-01 → 2024-12-31 | ¥406m |
| Japanreportable segment | segment profit | 2024-07-01 → 2024-12-31 | −¥3m |
| Thailandreportable segment | revenue | 2024-07-01 → 2024-12-31 | ¥1.2bn |
| Thailandreportable segment | revenue external | 2024-07-01 → 2024-12-31 | ¥1.1bn |
| Thailandreportable segment | revenue intersegment | 2024-07-01 → 2024-12-31 | ¥125m |
| Thailandreportable segment | segment profit | 2024-07-01 → 2024-12-31 | ¥159m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2024-07-01 → 2024-12-31 | ¥6.8bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2024-07-01 → 2024-12-31 | ¥6.3bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2024-07-01 → 2024-12-31 | ¥531m |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2024-07-01 → 2024-12-31 | ¥122m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 503
| Item | Context | Value | Unit |
|---|---|---|---|
| Increase decrease in provision for directors bonuses ope cf | Prior1InterimDuration | -2390000 | JPY |
| Increase decrease in provision for directors bonuses ope cf | InterimDuration | － | JPY |
| Increase decrease in net defined benefit liability ope cf | Prior1InterimDuration | -6425000 | JPY |
| Increase decrease in net defined benefit liability ope cf | InterimDuration | 19915000 | JPY |
| Increase decrease in provision for directors retirement benefits ope cf | Prior1InterimDuration | 13990000 | JPY |
| Increase decrease in provision for directors retirement benefits ope cf | InterimDuration | -50106000 | JPY |
| Loss gain on sales of noncurrent assets ope cf | Prior1InterimDuration | -9890000 | JPY |
| Loss gain on sales of noncurrent assets ope cf | InterimDuration | -2529000 | JPY |
| Interest and dividends income ope cf | Prior1InterimDuration | -12706000 | JPY |
| Interest and dividends income ope cf | InterimDuration | -12789000 | JPY |
| Insurance income ope cf | Prior1InterimDuration | -4693000 | JPY |
| Insurance income ope cf | InterimDuration | -24704000 | JPY |
| Loss gain on cancellation of insurance contract ope cf | Prior1InterimDuration | -26316000 | JPY |
| Loss gain on cancellation of insurance contract ope cf | InterimDuration | -11466000 | JPY |
| Interest expenses ope cf | Prior1InterimDuration | 11400000 | JPY |
| Interest expenses ope cf | InterimDuration | 16524000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | Prior1InterimDuration | 176011000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | InterimDuration | 263752000 | JPY |
| Decrease increase in inventories ope cf | Prior1InterimDuration | 20164000 | JPY |
| Decrease increase in inventories ope cf | InterimDuration | -201949000 | JPY |
| Decrease increase in accounts receivable other ope cf | Prior1InterimDuration | -2313000 | JPY |
| Decrease increase in accounts receivable other ope cf | InterimDuration | -3453000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | Prior1InterimDuration | -139764000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | InterimDuration | 21467000 | JPY |
| Increase decrease in accounts payable other ope cf | Prior1InterimDuration | 10271000 | JPY |
| Increase decrease in accounts payable other ope cf | InterimDuration | 55056000 | JPY |
| Increase decrease in accrued expenses ope cf | Prior1InterimDuration | 4357000 | JPY |
| Increase decrease in accrued expenses ope cf | InterimDuration | 8705000 | JPY |
| Other net ope cf | Prior1InterimDuration | -52439000 | JPY |
| Other net ope cf | InterimDuration | -75924000 | JPY |
| Subtotal ope cf | Prior1InterimDuration | 513212000 | JPY |
| Subtotal ope cf | InterimDuration | 486533000 | JPY |
| Interest and dividends income received ope cf inv cf | Prior1InterimDuration | 12706000 | JPY |
| Interest and dividends income received ope cf inv cf | InterimDuration | 12807000 | JPY |
| Proceeds from insurance income ope cf | Prior1InterimDuration | 4693000 | JPY |
| Proceeds from insurance income ope cf | InterimDuration | 24704000 | JPY |
| Interest expenses paid ope cf fin cf | Prior1InterimDuration | -11607000 | JPY |
| Interest expenses paid ope cf fin cf | InterimDuration | -16427000 | JPY |
| Income taxes paid ope cf | Prior1InterimDuration | -156520000 | JPY |
| Income taxes paid ope cf | InterimDuration | -53468000 | JPY |
| Income taxes refund ope cf | Prior1InterimDuration | 0 | JPY |
| Income taxes refund ope cf | InterimDuration | 51329000 | JPY |
| Net cash provided by used in operating activities | Prior1InterimDuration | 362484000 | JPY |
| Net cash provided by used in operating activities | InterimDuration | 505477000 | JPY |
| Payments into time deposits inv cf | Prior1InterimDuration | -435366000 | JPY |
| Payments into time deposits inv cf | InterimDuration | -162035000 | JPY |
| Proceeds from withdrawal of time deposits inv cf | Prior1InterimDuration | 270233000 | JPY |
| Proceeds from withdrawal of time deposits inv cf | InterimDuration | 416790000 | JPY |
| Purchase of property plant and equipment inv cf | Prior1InterimDuration | -115909000 | JPY |
| Purchase of property plant and equipment inv cf | InterimDuration | -270757000 | JPY |
Every row of the EDINET CSV. Item names are the XBRL element names; filed text is kept in its original Japanese. Filed text is available on Plus and Pro.
Data checks · 14 of 14 passed
| balance sheet identity | pass rounding |
| balance sheet identity | pass rounding |
| dei present | pass |
| period resolution | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net income attributable to parent | pass |
| statement vs summary · net income attributable to parent | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |